Toyo Tec Co Ltd
TSE:9686

Watchlist Manager
Toyo Tec Co Ltd Logo
Toyo Tec Co Ltd
TSE:9686
Watchlist
Price: 1 701 JPY 0.47% Market Closed
Market Cap: ¥19.5B

Relative Value

The Relative Value of one Toyo Tec Co Ltd stock under the Base Case scenario is 2 257.15 JPY. Compared to the current market price of 1 701 JPY, Toyo Tec Co Ltd is Undervalued by 25%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
2 257.15 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Toyo Tec Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Toyo Tec Co Ltd
TSE:9686
17.7B JPY 0.4 7.5 3.2 4.7
JP
Secom Co Ltd
TSE:9735
2.8T JPY 2.3 26.3 9.7 14.6
UK
Verisure PLC
STO:VSURE
8.7B EUR 2.3 -34.3 9 45.9
SE
Securitas AB
STO:SECU B
89.2B SEK 0.6 17.4 7.8 10.9
US
Brinks Co
NYSE:BCO
4.6B USD 0.9 26.8 9 14
JP
Sohgo Security Services Co Ltd
TSE:2331
600.2B JPY 1 18 6.4 9.7
SE
Loomis AB
STO:LOOMIS
28.6B SEK 0.9 18 4.7 8.8
US
Geo Group Inc
NYSE:GEO
1.9B USD 0.7 7.6 8.2 11.9
KR
S1 Corp
KRX:012750
2.8T KRW 1 15.7 5 8.8
US
CoreCivic Inc
NYSE:CXW
1.7B USD 0.8 15 8.2 13
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
P/E Multiple
Earnings Growth PEG
JP
Toyo Tec Co Ltd
TSE:9686
Average P/E: 16.9
7.5
N/A N/A
JP
Secom Co Ltd
TSE:9735
26.3
9%
2.9
UK
Verisure PLC
STO:VSURE
Negative Multiple: -34.3 N/A N/A
SE
Securitas AB
STO:SECU B
17.4
17%
1
US
Brinks Co
NYSE:BCO
26.8
40%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
18
15%
1.2
SE
Loomis AB
STO:LOOMIS
18
23%
0.8
US
Geo Group Inc
NYSE:GEO
7.6
N/A N/A
KR
S1 Corp
KRX:012750
15.7
8%
2
US
CoreCivic Inc
NYSE:CXW
15
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Toyo Tec Co Ltd
TSE:9686
Average EV/EBITDA: 7.1
3.2
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.7
5%
1.9
UK
Verisure PLC
STO:VSURE
9
16%
0.6
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
US
Brinks Co
NYSE:BCO
9
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.4
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.7
4%
1.2
US
Geo Group Inc
NYSE:GEO
8.2
N/A N/A
KR
S1 Corp
KRX:012750
5
1%
5
US
CoreCivic Inc
NYSE:CXW
8.2
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Toyo Tec Co Ltd
TSE:9686
Average EV/EBIT: 14.2
4.7
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.6
N/A N/A
UK
Verisure PLC
STO:VSURE
45.9
60%
0.8
SE
Securitas AB
STO:SECU B
10.9
5%
2.2
US
Brinks Co
NYSE:BCO
14
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.7
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.8
6%
1.5
US
Geo Group Inc
NYSE:GEO
11.9
N/A N/A
KR
S1 Corp
KRX:012750
8.8
8%
1.1
US
CoreCivic Inc
NYSE:CXW
13
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett